|
Cash & Equivalents
|
74.52M | 74.52M | 74.52M | 185.02M | 185.02M | 68.28M | 88.33M | 85.35M | 113.86M | 134.78M | 117.14M | 144.91M | 145.31M | 51.28M | 47.92M | 67.92M | 71.31M | 60.96M | 59.83M | 50.87M | 47.13M | 32.92M | 38.19M | 78.31M | 74.47M | 68.58M | 41.48M | 35.41M | 49.60M | 29.30M | 60.97M | 101.05M | 63.20M | 42.59M | 135.38M | 177.31M | 139.18M | 149.19M | 178.10M | 203.05M | 265.87M | 166.97M | 409.66M | 373.47M | 316.33M | 352.91M | 384.98M | 389.83M | 342.62M | 355.71M | 339.34M | 444.81M | 350.91M | 308.65M | 375.42M | 350.39M | 329.42M | 425.02M |
|
Cash & Current Investments
|
74.52M | 74.52M | 74.52M | 185.02M | 185.02M | 68.28M | 88.33M | 85.35M | 113.86M | 134.78M | 117.14M | 144.91M | 145.31M | 51.28M | 47.92M | 67.92M | 71.31M | 60.96M | 59.83M | 50.87M | 47.13M | 32.92M | 38.19M | 78.31M | 74.47M | 68.58M | 41.48M | 35.41M | 49.60M | 29.30M | 60.97M | 101.05M | 63.20M | 42.59M | 135.38M | 177.31M | 139.18M | 149.19M | 178.10M | 203.05M | 265.87M | 166.97M | 409.66M | 373.47M | 316.33M | 352.91M | 384.98M | 389.83M | 342.62M | 355.71M | 339.34M | 444.81M | 350.91M | 308.65M | 375.42M | 350.39M | 329.42M | 425.02M |
|
Securities
|
| 3.60M | 3.15M | 2.63M | 77.37M | 78.58M | 58.65M | 64.32M | 9.52M | 10.31M | 6.13M | 6.20M | 6.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans - Gross
|
| | | | | | | | | | | | | | | | | | | | | | | 297.80M | 323.90M | 359.80M | 393.90M | 400.70M | 541.30M | 480.89M | 541.34M | 562.47M | 691.82M | 858.48M | 998.21M | 900.81M | 769.23M | 695.32M | 667.60M | 592.93M | 547.40M | 511.14M | 470.30M | 99.92M | 104.60M | 107.41M | 105.27M | 113.37M | 115.06M | 118.01M | 98.42M | 100.14M | | | | | | |
|
Loans - Loss Allowance
|
| | | | | | | | | | | | | | | | | | | | | | | -39.54M | -41.17M | -52.12M | 62.97M | -58.32M | 54.84M | 68.26M | 79.21M | 85.32M | 100.20M | 134.55M | 186.33M | 186.91M | 158.09M | 125.92M | 124.96M | 105.88M | 95.18M | 80.03M | 57.20M | 1.60M | 1.60M | 1.80M | 1.64M | 1.74M | 1.70M | 1.83M | 1.76M | | | | | | | |
|
Loans - Adjustments
|
| 5.51M | 5.20M | 4.43M | 4.07M | 3.67M | 3.36M | 3.15M | 2.94M | | | | | | | | | | | | | | | 25.23M | 31.35M | 35.88M | 36.96M | 36.10M | 36.84M | 40.62M | 43.90M | 47.25M | 50.60M | 83.64M | 90.31M | 66.53M | 50.61M | 42.12M | 39.50M | 33.99M | 31.34M | 29.82M | 29.30M | 15.90M | 16.74M | 16.60M | 16.20M | 18.21M | 18.90M | 18.30M | 17.90M | | | | | | | |
|
Loans - Net
|
| 340.73M | 340.73M | 70.93M | 70.93M | 71.66M | 79.07M | 169.60M | 50.80M | 107.92M | 100.71M | 96.60M | 90.60M | 87.00M | 69.20M | 69.60M | 70.70M | 76.40M | 84.30M | 97.20M | 92.10M | 95.40M | 101.50M | 246.59M | 264.17M | 283.84M | 305.08M | 315.72M | 358.02M | 379.14M | 424.54M | 435.30M | 530.86M | 644.82M | 725.96M | 736.76M | 738.41M | 838.07M | 920.24M | 934.49M | 1,065.57M | 1,247.45M | 1,410.23M | 1,488.19M | 1,703.06M | 1,817.17M | 1,905.41M | 1,889.01M | 2,010.56M | 2,147.88M | 98.42M | | 97.47M | 89.11M | 84.33M | 81.24M | 82.01M | 85.00M |
|
Prepaid Assets
|
| 43.87M | 41.42M | 32.55M | 24.37M | 25.11M | 26.10M | 16.59M | 19.08M | 8.57M | 10.22M | 17.59M | 11.40M | 10.13M | 18.27M | 14.65M | 12.46M | 13.56M | 14.53M | 10.24M | 15.04M | 14.10M | 10.13M | 20.13M | 23.07M | 39.64M | 42.15M | 43.68M | 15.62M | 16.11M | 10.09M | 11.92M | 12.82M | 14.79M | 15.13M | 14.96M | 11.68M | 11.12M | 15.18M | 10.22M | 10.82M | 14.29M | 15.65M | 18.56M | 28.02M | 29.41M | 27.42M | 28.00M | 25.82M | 25.64M | 27.85M | 31.96M | 33.87M | 33.81M | 32.07M | 34.73M | 45.85M | 57.87M |
|
Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 933.51M | 969.63M | 942.27M | 1,038.43M | 1,205.22M | 1,197.78M | 1,418.39M | 1,482.94M | 1,943.86M | | | | | | | | | | | | | | | |
|
Property, Plant & Equipment (Net)
|
| 39.29M | 35.44M | 32.26M | 28.24M | 25.53M | 23.40M | 15.89M | 10.43M | 7.87M | 7.56M | 8.10M | 8.34M | 8.38M | 7.36M | 7.19M | 7.05M | 7.72M | 8.02M | 8.94M | 10.23M | 10.64M | 10.05M | 3.57M | 3.38M | 3.30M | 3.23M | 3.02M | 2.91M | 2.72M | 3.62M | 3.38M | 3.15M | 2.96M | 2.74M | 2.55M | 2.85M | 2.55M | 2.24M | 2.00M | 1.70M | 0.98M | 7.33M | 6.82M | 6.79M | 7.00M | 10.01M | 12.16M | 12.55M | 12.01M | 11.45M | 10.86M | 10.27M | 9.68M | 10.52M | 12.40M | 13.66M | 13.46M |
|
Long-Term Investments
|
| 22.00M | 19.15M | 13.52M | 22.14M | 11.09M | 8.10M | 8.28M | 56.29M | 53.25M | 53.19M | 49.86M | 46.92M | 45.19M | 41.91M | 37.76M | 36.58M | 38.64M | 36.28M | 35.13M | 35.18M | 32.40M | 31.40M | 5.99M | 5.40M | 4.75M | 4.24M | 3.56M | 3.45M | 2.85M | 2.48M | 2.26M | 2.05M | 2.02M | 1.96M | 1.61M | 1.42M | 1.52M | 1.42M | 1.24M | 1.03M | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| 44.30M | 43.41M | 43.42M | 42.15M | 42.15M | 43.24M | 23.01M | 23.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangibles
|
| 3.34M | 3.03M | 2.82M | 2.70M | 2.60M | 2.50M | 2.38M | 2.31M | 0.13M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.89M |
|
Goodwill & Intangibles
|
| 47.65M | 46.44M | 46.24M | 44.85M | 44.75M | 45.74M | 25.39M | 26.16M | 0.13M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.89M |
|
Long-Term Deferred Tax
|
| | | 32.70M | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| 1.93M | | | | | | 36.02M | 40.28M | 29.24M | 25.16M | 23.76M | 21.76M | 17.95M | 12.93M | 16.40M | 16.41M | 16.20M | 18.95M | 18.87M | 23.45M | 19.09M | 22.88M | 16.23M | 28.85M | 28.66M | 29.17M | 31.24M | 28.87M | 30.11M | 80.79M | 65.18M | 81.90M | 69.52M | 41.02M | 25.59M | 38.86M | 27.68M | 80.86M | 40.48M | 67.88M | 47.81M | 96.97M | 32.01M | 49.99M | 33.78M | 48.21M | 44.68M | 51.79M | 44.31M | 44.31M | 37.49M | 56.26M | 76.06M | 124.22M | 111.06M | 153.81M | 100.91M |
|
Non-Current Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.76M | 2.25M | 1.98M | 2.15M | 1.99M | 1.72M | 1.46M | | | | | | | | | | | | | | | | | |
|
Assets
|
| 1,106.36M | 729.47M | 748.83M | 1,407.90M | 1,116.87M | 1,011.93M | 880.91M | 907.39M | 755.88M | 710.84M | 647.91M | 380.43M | 425.93M | 406.61M | 380.43M | 369.11M | 351.43M | 356.94M | 352.24M | 337.93M | 299.25M | 302.39M | 371.12M | 399.65M | 429.07M | 425.61M | 432.91M | 458.74M | 461.01M | 582.61M | 636.23M | 710.36M | 791.95M | 936.27M | 971.88M | 944.25M | 1,040.58M | 1,207.21M | 1,199.49M | 1,419.85M | 1,482.94M | 1,943.86M | 1,921.64M | 2,116.45M | 2,252.33M | 2,387.81M | 2,375.30M | 2,454.70M | 2,596.90M | 2,706.45M | 2,787.22M | 2,837.26M | 3,039.96M | 3,270.71M | 3,272.16M | 3,643.18M | 7,079.73M |
|
Accounts Payables
|
| 96.90M | 83.60M | 67.30M | 70.64M | 69.27M | 62.59M | 50.86M | 46.42M | 40.00M | 58.25M | 47.14M | 42.27M | 42.79M | 37.17M | 38.60M | 31.72M | 34.73M | 43.13M | 48.62M | 41.59M | 36.37M | 32.73M | 91.03M | 112.40M | 114.88M | 115.74M | 114.71M | 109.67M | 107.25M | 105.77M | 108.84M | 86.31M | 73.61M | 41.62M | 36.20M | 34.17M | 33.99M | 41.73M | 41.15M | 38.66M | 38.63M | 42.29M | 50.91M | 46.97M | 43.49M | 44.33M | 42.01M | 47.47M | 48.17M | 61.63M | 59.17M | 70.58M | 59.56M | 72.09M | 81.11M | 112.79M | 253.08M |
|
Notes Payables
|
| | | | | | | | | | | 23.77M | | 38.60M | 20.18M | 26.75M | 37.17M | 42.02M | 52.30M | 56.74M | 66.90M | 53.30M | 71.30M | 144.81M | 205.70M | 249.00M | 226.24M | 282.10M | 308.30M | 293.30M | 390.93M | 408.24M | 497.13M | 617.90M | 749.21M | 738.99M | 691.86M | 746.39M | 882.61M | 839.25M | 966.57M | 995.32M | 1,278.86M | 1,268.82M | 1,429.34M | 1,544.11M | 1,653.31M | 1,614.58M | 1,665.25M | 1,788.10M | 1,861.68M | 1,862.52M | 1,879.07M | 2,016.65M | 2,199.45M | 2,174.63M | 2,466.06M | 5,332.68M |
|
Payables
|
| 96.90M | 83.60M | 67.30M | 70.64M | 69.27M | 62.59M | 50.86M | 46.42M | 40.00M | 58.25M | 70.91M | 42.27M | 81.39M | 57.36M | 65.34M | 68.89M | 76.74M | 95.43M | 105.36M | 108.50M | 89.67M | 104.03M | 235.84M | 318.10M | 363.88M | 341.98M | 396.81M | 417.97M | 400.55M | 496.69M | 517.08M | 583.43M | 691.52M | 790.83M | 775.19M | 726.03M | 780.38M | 924.34M | 880.40M | 1,005.22M | 1,033.95M | 1,321.15M | 1,319.73M | 1,476.31M | 1,587.60M | 1,697.64M | 1,656.58M | 1,712.71M | 1,836.27M | 1,923.32M | 1,921.69M | 1,949.65M | 2,076.22M | 2,271.54M | 2,255.74M | 2,578.85M | 5,585.76M |
|
Current Taxes
|
| | | | 66.98M | 63.12M | 63.80M | 60.41M | 60.79M | 62.88M | 62.95M | 59.37M | 59.69M | 60.24M | 61.68M | 60.43M | 60.61M | 61.04M | 62.71M | 55.26M | 57.12M | 57.79M | 58.70M | 16.21M | 11.73M | 11.06M | 9.13M | 9.46M | 4.45M | | 0.25M | 0.30M | 2.50M | 5.98M | 5.79M | 6.99M | 11.77M | 21.69M | 25.93M | 33.57M | 37.21M | 38.02M | 47.77M | 43.10M | 47.69M | 54.60M | 60.69M | 68.84M | 75.64M | 81.18M | 85.83M | 92.87M | 97.13M | 105.21M | 114.07M | 123.78M | 132.83M | 140.86M |
|
Current Deferred Revenue
|
| | 1.99M | 1.88M | 1.76M | 1.64M | 1.53M | 1.41M | 1.30M | 1.14M | 1.07M | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| 24.68M | 21.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Debt
|
| 161.63M | 60.89M | 164.37M | | | | | | | | 23.77M | 23.60M | | | | | | | 22.00M | | 53.34M | 27.50M | 90.72M | 109.32M | 143.83M | | | | | | | | | | | | | | | | | 142.95M | 143.31M | 143.67M | 144.03M | 144.38M | 144.74M | 144.32M | 144.35M | 144.45M | 199.03M | 199.50M | 269.65M | 281.55M | 299.66M | 308.34M | 702.38M |
|
Convertible Debt
|
| 304.57M | 307.15M | 307.57M | 277.78M | 253.34M | 232.56M | 229.84M | 219.06M | 201.75M | 197.50M | 176.40M | 177.65M | 95.06M | 95.19M | 95.33M | 95.48M | 95.63M | 95.78M | 95.93M | 96.09M | 96.25M | 96.36M | 60.94M | 61.09M | 61.24M | 61.39M | 61.65M | 61.81M | 61.98M | 62.14M | 62.31M | 62.49M | 24.02M | 24.09M | 24.16M | 24.23M | 24.31M | 24.39M | 13.82M | 9.23M | | 142.95M | | | | | | | | | | | | | | | |
|
Minority Interest
|
| | | | | | | 18.98M | | 0.63M | 0.35M | 0.21M | 0.14M | -0.07M | -0.36M | -0.11M | -0.06M | -0.00M | -0.00M | -0.01M | | | 0.00M | -0.01M | -0.00M | -0.00M | -0.09M | -0.14M | -0.20M | -0.28M | -0.34M | -0.40M | -0.46M | -0.52M | -0.57M | -0.63M | -0.68M | -0.73M | -0.77M | -0.82M | -0.87M | -0.74M | -0.50M | -0.75M | -0.98M | -1.18M | -1.37M | -1.69M | -1.96M | -2.23M | -2.26M | -2.75M | -2.91M | -3.26M | -3.54M | -3.86M | -4.15M | -4.54M |
|
Liabilities from Discontinued Operations
|
| 2.37M | | | | | | 9.11M | 8.73M | 2.52M | 2.81M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
56.06M | 542.00M | | 909.16M | 193.36M | 424.24M | | 653.07M | 130.06M | | | | | | | | | | | | | | | | | | | | | | | 27.74M | 26.17M | 24.17M | 22.26M | 20.30M | 18.16M | 15.88M | 13.78M | 11.70M | 9.71M | 7.23M | 4.84M | 2.46M | 19.76M | 19.96M | 20.11M | 20.36M | 20.54M | 20.36M | 20.18M | 20.03M | 19.68M | 19.45M | 24.19M | 24.14M | 23.98M | 25.92M |
|
Total Liabilities
|
| 613.42M | 475.33M | 541.11M | 1,212.68M | 1,035.74M | 925.13M | 819.09M | 816.46M | 677.15M | 631.33M | 571.58M | 522.69M | 429.09M | 389.12M | 361.24M | 354.52M | 347.02M | 360.31M | 351.08M | 347.52M | 319.26M | 328.76M | 364.11M | 400.99M | 445.93M | 461.74M | 475.86M | 491.07M | 508.75M | 604.74M | 652.21M | 718.92M | 789.66M | 846.88M | 830.01M | 783.63M | 845.63M | 991.35M | 942.28M | 1,063.93M | 1,081.42M | 1,516.71M | 1,508.59M | 1,687.44M | 1,806.19M | 1,922.82M | 1,890.53M | 1,953.21M | 2,082.16M | 2,173.78M | 2,233.62M | 2,265.95M | 2,470.53M | 2,691.34M | 2,703.32M | 3,044.00M | 6,454.92M |
|
Total Debt
|
| 161.63M | 60.89M | 164.37M | | | | | | | | 23.77M | 23.60M | | | | | | | 22.00M | | 53.34M | 27.50M | 90.72M | 109.32M | 143.83M | | | | | | | | | | | | | | | | | 142.95M | 143.31M | 143.67M | 144.03M | 144.38M | 144.74M | 144.32M | 144.35M | 144.45M | 199.03M | 199.50M | 269.65M | 281.55M | 299.66M | 308.34M | 702.38M |
|
Common Equity
|
| 492.94M | 254.14M | 207.72M | 195.22M | 81.13M | 86.80M | 61.82M | 90.93M | 78.73M | 79.51M | 76.33M | 72.67M | 66.28M | 17.85M | 19.30M | 14.65M | 4.41M | -3.37M | 1.16M | -9.59M | -20.01M | -26.36M | 7.02M | -1.34M | -16.86M | -36.13M | -42.95M | -32.33M | -47.74M | -22.13M | -15.98M | -8.56M | 2.28M | 0.91M | 2.75M | 21.42M | 55.67M | 76.51M | 117.79M | 216.42M | 261.95M | 288.00M | 273.32M | 289.22M | 306.27M | 326.41M | 344.74M | 361.39M | 374.57M | 394.68M | 413.27M | 430.91M | 454.46M | 492.91M | 532.71M | 563.32M | 589.34M |
|
Shareholder's Equity
|
| | | 207.72M | | | | 61.82M | | 78.73M | 79.51M | 76.33M | 72.67M | 66.28M | 17.85M | 19.30M | 14.65M | 4.41M | -3.37M | 1.16M | -9.59M | -20.01M | -26.36M | 7.02M | -1.34M | -16.86M | -36.13M | -42.95M | -32.33M | -47.74M | -22.13M | -15.98M | -8.56M | 2.28M | 0.91M | 2.75M | 21.42M | 55.67M | 76.51M | 117.79M | 216.42M | 261.95M | 288.00M | 273.32M | 289.22M | 306.27M | 326.41M | 344.74M | 361.39M | 374.57M | 394.68M | 413.27M | 430.91M | 454.46M | 492.91M | 532.71M | 563.32M | 589.34M |
|
Liabilities and Shareholders Equity
|
| 1,106.36M | 729.47M | 748.83M | 1,407.90M | 1,116.87M | 1,011.93M | 880.91M | 907.39M | 755.88M | 710.84M | 647.91M | 380.43M | 425.93M | 406.61M | 380.43M | 369.11M | 351.43M | 356.94M | 352.24M | 337.93M | 299.25M | 302.39M | 371.12M | 399.65M | 429.07M | 425.61M | 432.91M | 458.74M | 461.01M | 582.61M | 636.23M | 710.36M | 791.95M | 936.27M | 971.88M | 944.25M | 1,040.58M | 1,207.21M | 1,199.49M | 1,419.85M | 1,482.94M | 1,943.86M | 1,921.64M | 2,116.45M | 2,252.33M | 2,387.81M | 2,375.30M | 2,454.70M | 2,596.90M | 2,706.45M | 2,787.22M | 2,837.26M | 3,039.96M | 3,270.71M | 3,272.16M | 3,643.18M | 7,079.73M |
|
Treasury Shares
|
| | | | | | | 8.22M | | 7.70M | 0.21M | 8.44M | | | | | 0.12M | 0.24M | 0.32M | 0.38M | 0.01M | 0.01M | 0.02M | | | | | | | | | | | | | | | | | | | 1.46M | | | | | 0.15M | | | | 0.24M | 0.39M | 0.39M | 0.38M | 0.38M | 0.31M | 0.37M | 0.36M |
|
Retained Earnings
|
| 206.29M | -32.57M | -87.74M | -96.07M | -125.19M | -123.50M | -151.61M | -134.88M | -32.22M | -31.35M | -28.26M | -219.56M | -225.30M | -192.09M | -190.67M | -193.68M | -203.53M | -212.41M | -208.41M | -219.59M | -230.77M | -236.61M | -205.13M | -213.91M | -228.38M | -246.64M | -251.31M | -245.68M | -261.77M | -238.78M | -232.52M | -227.27M | -214.19M | -211.79M | -206.36M | -183.20M | -144.34M | -117.67M | -73.59M | -36.72M | 10.26M | 60.24M | 113.83M | 147.85M | 180.42M | 204.41M | 230.63M | 255.72M | 280.96M | 307.26M | 327.14M | 345.11M | 368.34M | 394.63M | 422.57M | 450.93M | 473.60M |
|
Shares Outstanding
|
| | | | | | | 46.22M | | 32.01M | | 32.00M | | | | 15.51M | 15.50M | 15.37M | | 15.59M | 15.54M | 15.45M | 15.43M | 15.40M | 15.44M | 15.34M | 15.29M | 15.35M | 15.34M | 15.37M | 15.56M | 15.98M | 16.12M | 15.95M | 15.89M | 15.88M | 15.90M | 15.97M | 16.12M | 16.64M | 16.64M | 16.55M | 14.80M | 14.91M | 14.56M | 14.45M | 14.45M | 14.53M | 14.43M | 14.65M | 14.60M | 14.79M | 14.75M | 14.74M | 14.90M | 15.10M | 15.13M | 15.13M |